Variman Global Enterprises Ltd
Incorporated in 1993, Variman Global Enterprises Ltd is in the business of distribution of HPMPS division and EATON Power Solutions[1]
- Market Cap ₹ 267 Cr.
- Current Price ₹ 13.7
- High / Low ₹ 34.0 / 11.1
- Stock P/E 235
- Book Value ₹ 1.56
- Dividend Yield 0.00 %
- ROCE 5.11 %
- ROE 1.69 %
- Face Value ₹ 1.00
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 8.82 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 28.1%
- Company has a low return on equity of 2.59% over last 3 years.
- Earnings include an other income of Rs.3.65 Cr.
- Promoter holding has decreased over last 3 years: -4.79%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2003 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 8.44 | 3.29 | 1.83 | 0.61 | 5.75 | 18.70 | 22.07 | 22.93 | 51.24 | 49.92 | 54.19 | |
0.06 | 8.13 | 2.99 | 2.10 | 0.69 | 5.98 | 18.10 | 21.42 | 23.30 | 50.03 | 50.16 | 55.05 | |
Operating Profit | -0.06 | 0.31 | 0.30 | -0.27 | -0.08 | -0.23 | 0.60 | 0.65 | -0.37 | 1.21 | -0.24 | -0.86 |
OPM % | 3.67% | 9.12% | -14.75% | -13.11% | -4.00% | 3.21% | 2.95% | -1.61% | 2.36% | -0.48% | -1.59% | |
0.00 | 0.07 | 0.00 | 0.00 | 0.18 | 0.39 | 0.03 | 0.57 | 0.91 | 1.23 | 2.63 | 3.65 | |
Interest | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 | 0.00 | 0.24 | 0.18 | 0.37 | 0.77 | 1.39 | 1.15 |
Depreciation | 0.01 | 0.04 | 0.14 | 0.08 | 0.06 | 0.04 | 0.08 | 0.13 | 0.08 | 0.07 | 0.38 | 0.41 |
Profit before tax | -0.07 | 0.34 | 0.16 | -0.38 | 0.00 | 0.12 | 0.31 | 0.91 | 0.09 | 1.60 | 0.62 | 1.23 |
Tax % | 0.00% | 23.53% | 18.75% | -2.63% | 16.67% | 25.81% | 28.57% | 33.33% | 20.00% | 19.35% | ||
-0.07 | 0.27 | 0.13 | -0.37 | 0.00 | 0.09 | 0.23 | 0.66 | 0.06 | 1.28 | 0.50 | 1.14 | |
EPS in Rs | 0.00 | 0.01 | 0.01 | 0.04 | 0.00 | 0.07 | 0.03 | 0.05 | ||||
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 38.05% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 54% |
3 Years: | 31% |
TTM: | 56% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 41% |
3 Years: | 17% |
TTM: | 813% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 68% |
3 Years: | 62% |
1 Year: | -2% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 2% |
3 Years: | 3% |
Last Year: | 2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2003 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.25 | 5.25 | 5.25 | 5.25 | 5.25 | 16.74 | 16.74 | 16.74 | 17.99 | 19.40 | 19.46 |
Reserves | -1.60 | -1.88 | -1.74 | -2.12 | -2.12 | -2.03 | -1.81 | -1.40 | 1.53 | 9.41 | 10.84 |
0.00 | 0.00 | 0.01 | 0.17 | 0.25 | 1.38 | 1.97 | 2.38 | 2.96 | 6.91 | 12.59 | |
0.01 | 0.49 | 0.26 | 3.32 | 3.10 | 0.17 | 2.51 | 6.02 | 2.73 | 12.38 | 12.15 | |
Total Liabilities | 1.66 | 3.86 | 3.78 | 6.62 | 6.48 | 16.26 | 19.41 | 23.74 | 25.21 | 48.10 | 55.04 |
1.05 | 0.31 | 1.19 | 0.81 | 0.14 | 0.10 | 0.29 | 0.25 | 0.17 | 1.24 | 2.16 | |
CWIP | 0.00 | 1.00 | 0.00 | 0.00 | 0.00 | 0.12 | 1.04 | 1.12 | 0.95 | 0.96 | 0.96 |
Investments | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 7.33 | 5.32 | 4.97 | 4.59 | 5.94 | 6.11 |
0.41 | 2.55 | 2.59 | 5.81 | 6.34 | 8.71 | 12.76 | 17.40 | 19.50 | 39.96 | 45.81 | |
Total Assets | 1.66 | 3.86 | 3.78 | 6.62 | 6.48 | 16.26 | 19.41 | 23.74 | 25.21 | 48.10 | 55.04 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2003 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
-1.63 | 0.10 | -0.42 | -0.78 | -5.15 | 0.57 | -0.81 | -6.78 | -9.22 | -6.16 | ||
-0.35 | -0.01 | 0.30 | 0.60 | -7.44 | -0.40 | 0.75 | 1.35 | -1.29 | 1.17 | ||
2.00 | 0.00 | 0.16 | 0.08 | 12.65 | -0.10 | 0.24 | 5.29 | 10.73 | 4.79 | ||
Net Cash Flow | 0.02 | 0.10 | 0.04 | -0.09 | 0.05 | 0.07 | 0.18 | -0.13 | 0.22 | -0.20 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2003 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 92.55 | 218.56 | 169.54 | 586.39 | 116.17 | 68.90 | 109.65 | 71.15 | 95.88 | 81.09 | |
Inventory Days | 0.00 | 24.08 | |||||||||
Days Payable | 11.41 | ||||||||||
Cash Conversion Cycle | 92.55 | 231.23 | 169.54 | 586.39 | 116.17 | 68.90 | 109.65 | 71.15 | 95.88 | 81.09 | |
Working Capital Days | 86.49 | 237.42 | 454.75 | 1,854.92 | 530.04 | 194.60 | 180.60 | 276.66 | 195.96 | 243.55 | |
ROCE % | 4.64% | -10.26% | 1.20% | 1.23% | 3.33% | 3.47% | 2.29% | 8.14% | 5.11% |
Documents
Announcements
-
Board Meeting Intimation for Approval Of Un-Audited Financial Results (Both Standalone And Consolidated) For The Quarter And Half Year Ended On 30.09.2024
13h - Board meeting scheduled for financial results on 13.11.2024.
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 24 Oct
-
Announcement Under Regulation 30- Agreement Entered Into By Subsidiary Named Copact Edtech Private Limited With Ducere Publishing
3 Oct - Subsidiary enters agreement for educational courses.
-
Reg. 34 (1) Annual Report.
3 Oct - Revised 30th Annual Report for FY 2023-24 submitted.
-
Revised Consolidated Statement Of Cash Flow For The Year Ended 31.03.2024
27 Sep - Revised consolidated cash flow statement for FY 2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
VGEL is an IT solutions company providing solutions through software development, IT Infrastructure solutions and distributing IT Hardware to 800+ online & offline retailers, resellers and system integrators. Company acts as a strategic link between vendors to partners and clients